Value Sense
AG
First Majestic Silver Corp. (AG)
Last Price$6.110.5%
Market Cap$1,791.0M
LTM NOPAT
($54.9M)
NOPAT margin
(10.4%)
5Y avg: (3.3%)
EPV as % of EV
(32.6%)
Market-Implied Value of Growth, MIVoG as % of EV
132.6%
Discount rate
8.9%
Stock quality
5/10
Good
AG
is 33.8% undervalued
learn more -->
50+
undervalued stocks
Start beating the S&P 500

AG Earnings Power Value Model

(USD M)Dec'19Mar'20Jun'20Sep'20Dec'20Mar'21Jun'21Sep'21Dec'21Mar'22Jun'22Sep'22Dec'22Mar'23Jun'23Sep'23Dec'23Mar'24Jun'24Sep'24
LTM Revenue
% growth
370.3
21.1%
368.8
9.9%
320.0
(5.2%)
349.8
1.6%
366.4
(1.1%)
380.8
3.2%
500.8
56.5%
499.1
42.7%
587.2
60.3%
643.5
69.0%
648.8
29.6%
684.1
37.1%
626.9
6.7%
627.0
(2.6%)
614.2
(5.3%)
587.5
(14.1%)
579.4
(7.6%)
527.4
(15.9%)
516.2
(16.0%)
529.4
(9.9%)
LTM NOPAT
% growth
(33.2)
N/A
(39.3)
18.4%
(57.5)
46.5%
(39.5)
(31.4%)
31.3
N/A
49.0
56.3%
84.9
73.3%
51.8
(39.0%)
(9.6)
N/A
1.2
N/A
79.7
6,505.1%
51.3
(35.7%)
(92.9)
N/A
(76.1)
(18.0%)
(59.0)
(22.6%)
(63.7)
8.1%
(43.7)
(31.4%)
(38.8)
(11.2%)
(63.2)
62.7%
(54.9)
(13.1%)
Discount rate
7.2%
5.8%
6.0%
6.0%
6.4%
7.2%
6.9%
6.9%
6.8%
7.6%
7.7%
10.7%
8.7%
8.3%
8.3%
8.9%
8.6%
7.9%
8.9%
8.9%
Earnings Power Value (EPV)
(460.3)
(674.5)
(958.3)
(661.0)
493.3
682.2
1,231.5
752.2
(141.3)
16.0
1,035.6
478.9
(1,064.6)
(916.0)
(708.3)
(712.7)
(508.5)
(489.6)
(712.4)
(613.7)
Enterprise Value (EV)
2,592.2
1,340.3
1,894.0
2,100.6
2,931.3
3,204.4
3,668.7
2,765.6
2,837.5
3,432.9
1,981.7
1,967.4
2,318.7
2,039.1
1,612.5
1,514.4
1,826.8
1,757.1
1,802.8
1,884.9
Market-Implied Value of Growth (MIVoG)
3,052.6
2,014.8
2,852.4
2,761.6
2,438.0
2,522.2
2,437.2
2,013.4
2,978.7
3,416.9
946.1
1,488.5
3,383.2
2,955.1
2,320.8
2,227.1
2,335.3
2,246.7
2,515.2
2,498.5
EPV as % of EV(17.8%)(50.3%)(50.6%)(31.5%)16.8%21.3%33.6%27.2%(5.0%)0.5%52.3%24.3%(45.9%)(44.9%)(43.9%)(47.1%)(27.8%)(27.9%)(39.5%)(32.6%)
MIVoG as % of EV117.8%150.3%150.6%131.5%83.2%78.7%66.4%72.8%105.0%99.5%47.7%75.7%145.9%144.9%143.9%147.1%127.8%127.9%139.5%132.6%

Best stock ideas on the market right now

With Value Sense, you can find undervalued stocks list with intrinsic value. Discover more stock market investment ideas.

Undervalued stocks right now

Undervalued stocks right now

Discover the top 20 best undervalued stocks to buy for Mar 2025, listed on the Nasdaq or NYSE.

3M Return 32.1%
S&P Outperformance 19.1%
Next 3M Predicted Return 20.3%
Low P/E stocks

Low P/E stocks

Explore the best low P/E stocks to buy in 2025, featuring top companies trading at low P/E ratios.

3M Return 7.5%
S&P Outperformance -5.5%
Next 3M Predicted Return 10.2%
Undervalued dividend stocks

Undervalued dividend stocks

Discover the top 20 best undervalued high-yield dividend stock that offers both growth potential and attractive dividend returns for Mar 2025.

3M Return 28.4%
S&P Outperformance 15.4%
Next 3M Predicted Return 16.9%

AG NOPAT

Annual
Quarterly
LTM
($200.0M)($100.0M)$0.0$100.0MJun'04Jun'06Dec'08Dec'10Dec'12Dec'14Dec'16Dec'18Dec'20Dec'22
NOPAT
NOPAT margin

AG Earnings Power Value and Enterprise Value

Annual
LTM
Enterprise Value Breakdown
EPV and MIVoG as % of EV

AG vs Peer Set: Earnings Power Value comparison

General

Earnings power value

Financial metrics

Company name

EPV as % of EV

MIVoG as % of EV

Revenue growth

EPS growth

Net income margin

First Majestic Silver Corp. logo
First Majestic Silver Corp.AG
(32.6%)
132.6%
(8.1%)
14.0%
(23.4%)
Median Peer Set
11.7%
88.3%
12.7%
8.7%
0.5%
Air Products and Chemicals, Inc. logo
Air Products and Chemicals, Inc.APD
67.4%
32.6%
(4.0%)
66.9%
31.6%
Fortuna Silver Mines Inc. logo
Fortuna Silver Mines Inc.FSM
54.1%
45.9%
23.6%
(63.8%)
(6.0%)
Alamos Gold Inc. logo
Alamos Gold Inc.AGI
47.3%
52.7%
31.6%
28.3%
21.1%
Agnico Eagle Mines Limited logo
Agnico Eagle Mines LimitedAEM
43.2%
56.8%
25.0%
(4.5%)
22.9%
Pan American Silver Corp. logo
Pan American Silver Corp.PAAS
18.2%
81.8%
21.7%
N/A
4.0%
Alcoa Corporation logo
Alcoa CorporationAA
5.2%
94.8%
12.7%
N/A
0.5%
Albemarle Corporation logo
Albemarle CorporationALB
(141.9%)
241.9%
(44.1%)
N/A
(24.5%)
Ascent Industries Co. logo
Ascent Industries Co.ACNT
(155.4%)
255.4%
(7.9%)
(48.7%)
(7.6%)
American Lithium Corp. logo
American Lithium Corp.AMLI
(257.2%)
357.2%
N/A
8.7%
N/A
Alto Ingredients, Inc. logo
Alto Ingredients, Inc.ALTO
(453.7%)
553.7%
(21.1%)
105.0%
(6.2%)

Explore more intrinsic value tools hub for AG

Reverse DCF
Intrinsic Value
Peter Lynch Fair Value
Discount rate
Earnings growth model
Relative Value
DCF value calculator
Ben Graham Fair Value
Peter Lynch charts
Margin of safety

FAQ

What is First Majestic Silver Corp. Earnings Power Value?

As of Sep 30, 2024, First Majestic Silver Corp.'s Earnings Power Value is approximately ($613.7M).

What is First Majestic Silver Corp. EV (Enterprise Value)?

As of Sep 30, 2024, First Majestic Silver Corp.'s Enterprise Value (EV) estimates at $1,884.9M.

What is First Majestic Silver Corp. NOPAT?

As of Sep 30, 2024, First Majestic Silver Corp.'s Net operating profit after tax (NOPAT) is approximately ($54.9M).